Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BlueCollar A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7%   Bankruptcy risk   4.0% 3.8% 2.9% 4.0% 4.6% 3.3% 3.7% 3.4%   Credit score (0-100)   51 50 57 49 45 55 52 54   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   140,607 161,815 161,759 212,577 133,517 128,491 0.0 0.0   EBITDA   4,968 5,189 5,435 4,606 -1,016 -379 0.0 0.0   EBIT   4,767 4,995 5,263 4,503 -1,091 -2,173 0.0 0.0   Pre-tax profit (PTP)   4,970.1 5,115.1 4,878.1 3,787.2 1,251.7 -3,820.8 0.0 0.0   Net earnings   3,852.1 3,973.8 3,787.4 2,940.0 1,624.0 -3,013.4 0.0 0.0   Pre-tax profit without non-rec. items   4,970 5,115 4,878 3,787 1,252 -3,821 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   381 193 112 63.0 143 1,090 0.0 0.0   Shareholders equity total   4,827 5,001 4,789 3,929 3,821 11,221 10,721 10,721   Interest-bearing liabilities   592 1,688 1,367 2,967 1,152 72.5 3,017 3,017   Balance sheet total (assets)   32,225 58,242 47,285 41,992 41,202 43,627 13,738 13,738   Net Debt   -13,503 -28,230 -18,670 -23,393 -23,673 -15,273 3,017 3,017     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   140,607 161,815 161,759 212,577 133,517 128,491 0.0 0.0   Gross profit growth   41.6% 15.1% -0.0% 31.4% -37.2% -3.8% -100.0% 0.0%   Employees   284 281 288 359 256 241 0 0   Employee growth %   21.9% -1.1% 2.5% 24.7% -28.7% -5.9% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   32,225 58,242 47,285 41,992 41,202 43,627 13,738 13,738   Balance sheet change%   82.1% 80.7% -18.8% -11.2% -1.9% 5.9% -68.5% 0.0%   Added value   4,968.1 5,188.9 5,434.5 4,606.0 -987.4 -379.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 -437 -308 -207 -50 12,845 -1,090 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   3.4% 3.1% 3.3% 2.1% -0.8% -1.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   20.4% 11.6% 10.1% 10.1% 4.6% -5.0% 0.0% 0.0%   ROI %   116.9% 37.4% 25.5% 32.6% 32.0% -23.3% 0.0% 0.0%   ROE %   124.2% 80.9% 77.4% 67.5% 41.9% -40.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   15.0% 8.6% 10.3% 9.4% 9.2% 25.7% 78.0% 78.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -271.8% -544.1% -343.6% -507.9% 2,330.3% 4,024.6% 0.0% 0.0%   Gearing %   12.3% 33.7% 28.6% 75.5% 30.1% 0.6% 28.1% 28.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.1% 11.0% 27.8% 33.0% 32.2% 274.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.5 1.8 1.8 1.8 1.9 0.0 0.0   Current Ratio   1.3 1.5 1.7 1.8 1.8 1.9 0.0 0.0   Cash and cash equivalent   14,095.7 29,917.8 20,037.6 26,360.3 24,824.5 15,345.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   6,596.9 20,027.2 19,914.1 18,231.0 18,449.1 13,744.4 -1,508.4 -1,508.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   17 18 19 13 -4 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 18 19 13 -4 -2 0 0   EBIT / employee   17 18 18 13 -4 -9 0 0   Net earnings / employee   14 14 13 8 6 -13 0 0